Vertraagde tijd
Berne S.E.
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
- CHF
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
2.986
|
1.883
|
3.692
|
3.738
|
4.656
|
2.578
|
-
|
-
|
Bedrijfswaarde
1 |
3.996
|
2.880
|
4.309
|
3.738
|
4.878
|
3.564
|
3.525
|
3.454
|
K/w-verhouding
|
14,6
x
|
-8,58
x
|
26,9
x
|
17,8
x
|
18
x
|
11
x
|
8,83
x
|
7,9
x
|
Dividendrendement
|
6,36%
|
0,15%
|
1,31%
|
-
|
2,01%
|
3,36%
|
4,18%
|
4,81%
|
Marktkapitalisatie/omzet
|
1,04
x
|
0,97
x
|
1,33
x
|
1,02
x
|
1,11
x
|
0,6
x
|
0,56
x
|
0,53
x
|
Bedrijfswaarde/omzet
|
1,39
x
|
1,48
x
|
1,55
x
|
1,02
x
|
1,16
x
|
0,83
x
|
0,76
x
|
0,71
x
|
Bedrijfswaarde/EBITDA
|
5,65
x
|
12,5
x
|
7,59
x
|
5,49
x
|
6,49
x
|
4,64
x
|
4,02
x
|
3,63
x
|
Bedrijfswaarde/FCF
|
8,68
x
|
17,8
x
|
7,74
x
|
-
|
50,8
x
|
10,1
x
|
8,13
x
|
8,04
x
|
FCF Yield
|
11,5%
|
5,62%
|
12,9%
|
-
|
1,97%
|
9,87%
|
12,3%
|
12,4%
|
Price to Book
|
2,98
x
|
2,5
x
|
3,99
x
|
-
|
3,6
x
|
1,91
x
|
1,65
x
|
1,51
x
|
Aantal aandelen (in duizenden)
|
69.016
|
69.016
|
69.016
|
69.016
|
69.016
|
69.016
|
-
|
-
|
Referentieprijs
2 |
43,26
|
27,29
|
53,50
|
54,16
|
67,46
|
40,37
|
40,37
|
40,37
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
2.884
|
1.946
|
2.786
|
3.651
|
4.197
|
4.297
|
4.615
|
4.867
|
EBITDA
1 |
707
|
230
|
568
|
680,4
|
752
|
768,5
|
877,7
|
951,3
|
Bedrijfsresultaat (EBIT)
1 |
344
|
-126
|
228
|
335,4
|
410,3
|
405,2
|
494,6
|
550,1
|
Operationele Marge
|
11,93%
|
-6,47%
|
8,18%
|
9,19%
|
9,78%
|
9,43%
|
10,72%
|
11,3%
|
Resultaat voor belastingen (EBT)
1 |
316
|
-273
|
197
|
285,3
|
356,9
|
357,8
|
452,3
|
512,5
|
Nettowinst (verlies)
1 |
205
|
-219
|
137
|
209,5
|
258,4
|
255,9
|
317,2
|
357,7
|
Nettomarge
|
7,11%
|
-11,25%
|
4,92%
|
5,74%
|
6,16%
|
5,96%
|
6,87%
|
7,35%
|
WPA
2 |
2,970
|
-3,180
|
1,990
|
3,040
|
3,740
|
3,664
|
4,573
|
5,113
|
Free Cash Flow
1 |
460,4
|
161,8
|
557
|
-
|
96
|
351,6
|
433,4
|
429,4
|
FCF-marge
|
15,96%
|
8,32%
|
19,99%
|
-
|
2,29%
|
8,18%
|
9,39%
|
8,82%
|
Kasstroomconversie (ebitda)
|
65,12%
|
70,36%
|
98,06%
|
-
|
12,77%
|
45,75%
|
49,38%
|
45,13%
|
Kasstroomconversie (nettowinst)
|
224,59%
|
-
|
406,57%
|
-
|
37,16%
|
137,38%
|
136,62%
|
120,03%
|
Dividend per aandeel
2 |
2,750
|
0,0400
|
0,7000
|
-
|
1,353
|
1,357
|
1,689
|
1,941
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 S1
|
2020 S2
|
2021 S1
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 S1
|
2022 Q3
|
2022 Q4
|
2022 S2
|
2023 Q1
|
2023 Q2
|
2023 S1
|
2023 Q3
|
2023 Q4
|
2023 S2
|
2024 Q1
|
2024 Q2
|
2024 S1
|
2024 Q3
|
2024 Q4
|
2024 S2
|
2025 Q1
|
2025 Q2
|
---|
Omzet
1 |
830
|
1.116
|
1.126
|
905
|
772
|
878
|
1.650
|
933
|
1.068
|
2.001
|
968
|
1.025
|
1.993
|
1.027
|
1.176
|
3.170
|
1.014
|
1.015
|
2.029
|
1.058
|
1.227
|
2.284
|
-
|
-
|
EBITDA
1 |
-
|
186
|
-
|
-
|
116
|
194
|
310
|
-
|
-
|
-
|
-
|
205
|
346
|
188
|
219
|
-
|
154
|
228,3
|
-
|
204,2
|
239,9
|
-
|
-
|
-
|
Bedrijfsresultaat (EBIT)
1 |
-138
|
12
|
44
|
100
|
40
|
100
|
140
|
92
|
103,4
|
195,4
|
65
|
121
|
186
|
103
|
121,3
|
224,3
|
69
|
70
|
139
|
108,2
|
124,7
|
252,5
|
103,9
|
104,9
|
Operationele Marge
|
-16,63%
|
1,08%
|
3,91%
|
11,05%
|
5,18%
|
11,39%
|
8,48%
|
9,86%
|
9,68%
|
9,76%
|
6,71%
|
11,8%
|
9,33%
|
10,03%
|
10,31%
|
7,08%
|
6,8%
|
6,9%
|
6,85%
|
10,23%
|
10,17%
|
11,05%
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-283
|
10
|
-
|
-
|
37
|
83
|
120
|
84
|
81,3
|
165,3
|
53
|
109
|
162
|
88
|
106,9
|
194,9
|
57
|
93,67
|
150
|
102
|
113
|
215
|
-
|
-
|
Nettowinst (verlies)
1 |
-203
|
-15,59
|
-
|
-
|
24
|
58
|
82
|
58
|
70,5
|
127,5
|
35
|
75
|
110
|
63
|
85,37
|
148,4
|
38
|
65,39
|
108,3
|
49,95
|
50,95
|
158
|
62,3
|
63,3
|
Nettomarge
|
-24,46%
|
-1,4%
|
-
|
-
|
3,11%
|
6,61%
|
4,97%
|
6,22%
|
6,6%
|
6,37%
|
3,62%
|
7,32%
|
5,52%
|
6,13%
|
7,26%
|
4,68%
|
3,75%
|
6,24%
|
5,27%
|
4,72%
|
4,15%
|
6,92%
|
-
|
-
|
WPA
2 |
-2,950
|
-0,2300
|
-
|
1,020
|
0,3500
|
0,8300
|
1,180
|
0,8400
|
1,020
|
1,860
|
0,5000
|
1,100
|
1,600
|
0,9100
|
1,230
|
2,140
|
0,5500
|
0,9171
|
1,480
|
0,7238
|
0,7382
|
2,290
|
0,9027
|
0,9172
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,350
|
-
|
-
|
0,2695
|
-
|
0,2695
|
0,2695
|
-
|
0,3340
|
0,3340
|
Datum van publicatie
|
04-08-20
|
11-03-21
|
05-08-21
|
10-03-22
|
04-05-22
|
03-08-22
|
03-08-22
|
03-11-22
|
09-03-23
|
09-03-23
|
04-05-23
|
02-08-23
|
02-08-23
|
02-11-23
|
07-03-24
|
07-03-24
|
02-05-24
|
15-07-24
|
15-07-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
1.010
|
997
|
617
|
-
|
222
|
986
|
947
|
876
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
1,429
x
|
4,334
x
|
1,086
x
|
-
|
0,2952
x
|
1,283
x
|
1,079
x
|
0,9213
x
|
Free Cash Flow
1 |
460
|
162
|
557
|
-
|
96
|
352
|
433
|
429
|
ROE (netto-inkomsten/eigen vermogen)
|
20,7%
|
-25%
|
16,3%
|
-
|
21,4%
|
17,7%
|
19%
|
18,8%
|
ROA (netto-inkomsten/totale activa)
|
8,66%
|
-8,04%
|
9,15%
|
-
|
7,83%
|
6,2%
|
7,35%
|
7,71%
|
Totale activa
1 |
2.367
|
2.724
|
1.497
|
-
|
3.300
|
4.129
|
4.318
|
4.640
|
Nettoactief per aandeel
2 |
14,50
|
10,90
|
13,40
|
-
|
18,70
|
21,20
|
24,40
|
26,80
|
Cashflow per aandeel
2 |
9,440
|
3,480
|
9,560
|
-
|
5,710
|
6,960
|
7,710
|
7,510
|
Capex
1 |
191
|
78,1
|
101
|
-
|
298
|
320
|
313
|
324
|
Capex/omzet
|
6,63%
|
4,01%
|
3,63%
|
-
|
7,1%
|
7,43%
|
6,77%
|
6,65%
|
Datum van publicatie
|
05-03-20
|
11-03-21
|
10-03-22
|
09-03-23
|
07-03-24
|
-
|
-
|
-
|
Gemiddeld advies Accumuleren Laatste slotkoers
37,35
EUR Gemiddelde koersdoel
56,67
EUR Spread / Gemiddelde doel +51,73% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -5,66% | 383 mld. | | -7,99% | 131 mld. | | -42,94% | 35,47 mld. | | +1,54% | 16,79 mld. | | +20,10% | 10,72 mld. | | +14,57% | 7,4 mld. | | +23,66% | 6,51 mld. | | -12,80% | 5,8 mld. | | +17,66% | 5,72 mld. |
Kleding & Accessoires - Andere
|